[UOADEV] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.72%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,263,677 1,036,433 953,896 687,940 1,081,602 1,176,438 1,241,398 1.18%
PBT 505,850 440,512 440,116 181,760 656,061 586,721 597,122 -10.44%
Tax -94,252 -92,669 -111,344 -46,504 -129,283 -150,213 -150,096 -26.60%
NP 411,598 347,842 328,772 135,256 526,778 436,508 447,026 -5.34%
-
NP to SH 378,916 323,292 300,610 129,088 491,182 399,177 418,052 -6.32%
-
Tax Rate 18.63% 21.04% 25.30% 25.59% 19.71% 25.60% 25.14% -
Total Cost 852,079 688,590 625,124 552,684 554,824 739,930 794,372 4.77%
-
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 15.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 258,123 - - - 259,967 - - -
Div Payout % 68.12% - - - 52.93% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,683,094 4,488,692 4,211,465 4,367,445 4,280,790 4,053,595 3,785,638 15.19%
NOSH 1,844,871 1,844,871 1,734,247 1,734,247 1,734,247 1,734,247 1,631,740 8.50%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 32.57% 33.56% 34.47% 19.66% 48.70% 37.10% 36.01% -
ROE 8.09% 7.20% 7.14% 2.96% 11.47% 9.85% 11.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.54 57.03 55.04 39.69 62.41 68.49 76.08 -6.70%
EPS 21.26 18.36 17.34 7.44 29.26 24.04 25.62 -11.66%
DPS 14.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.54 2.47 2.43 2.52 2.47 2.36 2.32 6.20%
Adjusted Per Share Value based on latest NOSH - 1,734,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.14 39.48 36.34 26.21 41.21 44.82 47.29 1.19%
EPS 14.44 12.32 11.45 4.92 18.71 15.21 15.93 -6.32%
DPS 9.83 0.00 0.00 0.00 9.90 0.00 0.00 -
NAPS 1.7841 1.71 1.6044 1.6638 1.6308 1.5443 1.4422 15.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.12 2.30 2.38 2.42 2.39 2.59 2.55 -
P/RPS 3.09 4.03 4.32 6.10 3.83 3.78 3.35 -5.22%
P/EPS 10.32 12.93 13.72 32.49 8.43 11.14 9.95 2.45%
EY 9.69 7.73 7.29 3.08 11.86 8.97 10.05 -2.39%
DY 6.60 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 0.83 0.93 0.98 0.96 0.97 1.10 1.10 -17.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 27/11/18 28/08/18 24/05/18 21/02/18 21/11/17 23/08/17 -
Price 2.22 2.15 2.37 2.58 2.54 2.45 2.57 -
P/RPS 3.24 3.77 4.31 6.50 4.07 3.58 3.38 -2.77%
P/EPS 10.80 12.09 13.66 34.64 8.96 10.54 10.03 5.04%
EY 9.26 8.27 7.32 2.89 11.16 9.49 9.97 -4.79%
DY 6.31 0.00 0.00 0.00 5.91 0.00 0.00 -
P/NAPS 0.87 0.87 0.98 1.02 1.03 1.04 1.11 -14.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment